
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,507,787.5 | 2,833,973.2 | 3,236,135 | 3,495,234.2 | 3,817,091.8 | 3,945,310.2 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 60,654.6 | 42,205.3 | 44,226.9 | 47,839.2 | 54,577.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,561,943.4) | (1,899,808.2) | (2,597,360.5) | (3,009,433.4) | (3,150,048.1) | (3,192,500.1) | |
Interest Income | 2,899,726.9 | 3,508,445.8 | 4,391,885.1 | 4,903,127 | 5,149,325.9 | 5,234,734.1 | |
Income Tax Expense | 133,824.6 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 353,738.8 | 556,481.7 | 670,846.7 | 775,613.4 | 832,987.8 | 862,744.5 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |